<turbo-stream action="replace" target="analysis-table"><template><div id="analysis-table"><p class="text-xs text-gray-500 mb-2 sm:hidden">Swipe horizontally to view all years. Row labels stay visible.</p><div aria-label="Five-year profitability table" class="financial-table-scroll max-w-full overflow-x-auto" role="region" tabindex="0"><table class="financial-table table table-zebra table-md"><thead><tr class="bg-gray-100 flex-no rounded-l-lg sm:rounded-none mb-2 sm:mb-0"><th></th><th>Year 1</th><th>Year 2</th><th>Year 3</th><th>Year 4</th><th>Year 5</th><th><strong>Total</strong></th></tr></thead><tbody><tr><td title="rental_yearly">Total Rental Income</td><td>£33,600</td><td>£34,104</td><td>£34,957</td><td>£35,831</td><td>£36,905</td><td>£175,397</td></tr><tr><td>Total Expenses</td><td>£27,665</td><td>£27,727</td><td>£27,823</td><td>£27,921</td><td>£28,039</td><td>£139,175</td></tr><tr><td>Profit Before Tax</td><td>£5,935</td><td>£6,377</td><td>£7,134</td><td>£7,909</td><td>£8,866</td><td>£36,221</td></tr><tr><td>Profit After Tax      </td><td>£4,807</td><td>£5,165</td><td>£5,778</td><td>£6,406</td><td>£7,181</td><td>£29,339</td></tr><tr><td>Change In Property Value</td><td>£12,000</td><td>£12,240</td><td>£24,970</td><td>£32,460</td><td>£34,084</td><td>£115,754</td></tr><tr><td>Net Return</td><td>£16,807</td><td>£17,405</td><td>£30,748</td><td>£38,867</td><td>£41,265</td><td>£145,093</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>3%</td><td>3%</td><td>3%</td><td>4%</td><td>15%</td></tr><tr><td>Total Net Return (%)</td><td>8%</td><td>9%</td><td>15%</td><td>20%</td><td>21%</td><td>73%</td></tr></tbody></table></div></div></template></turbo-stream>